CCNE CNB Financial Corporation - Common Stock
$29.98
株価 · 5月 20, 2026
ファンダメンタルズ（時点） 5月 6, 2026
52週レンジ
$21–$32
83% of range
アナリスト評価
BUY
9 analysts
目標株価
$34
+15% upside
P/E (TTM)
10.5
ROE
8.8%
純利益率
23.4%
CCNE 株価スナップショット 価格、時価総額、P/E、EPS、ROE、負債/資本、52週レンジ
株価
$29.98
時価総額
—
P/E (TTM)
10.5
EPS（TTM）
$2.49
収益（TTM）
—
配当利回り
—
ROE
8.8%
負債/自己資本
0.3
52週レンジ
$21 – $32
CCNE 株価チャート 技術指標付きの日次 OHLCV — パン、ズーム、ビューのカスタマイズ
Configure
10年間のパフォーマンス 収益、純利益、利益率、EPSのトレンド
収益と純利益
—
EPS
$2.49
2016-12-31
→
2025-12-31
フリーキャッシュフロー
$59M
2016-12-31
→
2025-12-31
利益率
23.4%
バリュエーション P/E、P/S、P/B、EV/EBITDA比率 — 株は割高か割安か？
指標
5年トレンド
CCNE
競合中央値
P/E (TTM)
10.5
11.7
収益性 粗利益率、営業利益率、純利益率、ROE、ROA、ROIC
指標
5年トレンド
CCNE
競合中央値
Net Profit Margin (純利益率)
23.4%
29.3%
ROA
0.91%
0.95%
ROE
8.8%
9.6%
財務健全性 負債、流動性、支払能力 — バランスシートの健全性
指標
5年トレンド
CCNE
競合中央値
Debt / Equity (負債資本倍率)
0.3
36.1
成長 収益、EPS、純利益の成長率：前年比、3年CAGR、5年CAGR
指標
5年トレンド
CCNE
競合中央値
Revenue YoY (収益（前年比）)
24.6%
—
Revenue CAGR 3Y (収益（3年CAGR）)
7.9%
—
Revenue CAGR 5Y (収益（5年CAGR）)
11.6%
—
EPS YoY
4.2%
—
Net Income YoY (純利益（前年比）)
21.2%
—
資本効率 総資産回転率、棚卸資産回転率、売掛金回転率
指標
5年トレンド
CCNE
競合中央値
Payout Ratio (配当性向)
27.5%
—
配当金 利回り、配当性向、配当履歴、5年CAGR
配当利回り
—
配当性向
27.5%
5年配当CAGR
—
| 権利落ち日 | 金額 |
|---|---|
| 2026年2月27日 | $0.1900 |
| 2025年11月28日 | $0.1800 |
| 2025年8月29日 | $0.1800 |
| 2025年5月30日 | $0.1800 |
| 2025年2月28日 | $0.1800 |
| 2024年11月29日 | $0.1800 |
| 2024年8月30日 | $0.1800 |
| 2024年5月31日 | $0.1750 |
| 2024年2月29日 | $0.1750 |
| 2023年11月30日 | $0.1750 |
| 2023年8月31日 | $0.1750 |
| 2023年5月31日 | $0.1750 |
| 2023年2月28日 | $0.1750 |
| 2022年11月30日 | $0.1750 |
| 2022年8月31日 | $0.1750 |
| 2022年5月31日 | $0.1750 |
| 2022年2月28日 | $0.1750 |
| 2021年11月30日 | $0.1750 |
| 2021年8月31日 | $0.1700 |
| 2021年5月28日 | $0.1700 |
CCNE アナリストコンセンサス 強気・弱気のアナリストの見解、12ヶ月の目標株価、アップサイド
買い
9 アナリスト
- 強い買い 3 33.3%
- 買い 4 44.4%
- 保有 2 22.2%
- 売り 0 0.0%
- 強い売り 0 0.0%
12ヶ月目標株価
4 アナリスト · 2026-05-19
中央値
$34.50
← 全目標を下回る
$29.98
安値
$34.00
高値
$35.00
中央値ターゲット
$34.50
+15.1%
平均値ターゲット
$34.50
+15.1%
決算履歴 EPS実績 vs 予想、サプライズ%、達成率、次回決算日
平均サプライズ
0.04%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $0.88 | $0.82 | 0.06% |
| 2025年12月31日 | $0.87 | $0.80 | 0.07% |
| 2025年9月30日 | $0.82 | $0.74 | 0.08% |
| 2025年6月30日 | $0.63 | $0.61 | 0.02% |
| 2025年3月31日 | $0.57 | $0.59 | -0.02% |
ピア比較 主要メトリクスとセクターピアの比較
| ティッカー | 時価総額 | P/E | 売上高 YoY | 純利益率 | ROE | 粗利益率 |
|---|---|---|---|---|---|---|
| CCNE | — | 10.5 | 24.6% | 23.4% | 8.8% | — |
| EQBK | — | 36.3 | -6.6% | 10.8% | 3.3% | — |
| HBNC | $869M | -5.2 | 2.0% | 558.0% | -20.3% | — |
| MCBS | $765M | 10.1 | 10.2% | 44.0% | 14.0% | — |
| BFST | $771M | 9.4 | 1.2% | 820.8% | 10.1% | — |
| MBWM | $826M | 8.8 | 4.8% | 36.6% | 13.1% | — |
| CPF | $822M | 10.9 | 33.8% | 149.5% | 13.3% | — |
| HAFC | $808M | 10.8 | 15.3% | 28.2% | 9.8% | — |
| FSBC | $765M | 12.3 | 25.6% | 38.9% | 14.3% | — |
| AMTB | — | 15.5 | 30.8% | 11.9% | 5.6% | — |
完全なファンダメンタルズ 年次別全指標 — 損益計算書、貸借対照表、キャッシュフロー
損益計算書 10
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Expense | · | · | $104M | $24M | $20M | $32M | $40M | $27M | $17M | $13M | $12M | $12M | |
| Interest Income | $392M | $325M | $294M | $214M | $180M | $167M | $156M | $132M | $109M | $94M | $87M | $87M | |
| Pretax Income | $82M | $67M | $72M | $78M | $71M | $40M | $49M | $40M | $36M | $28M | $30M | $32M | |
| Income Tax | $16M | $13M | $14M | $15M | $13M | $7M | $9M | $7M | $12M | $7M | $8M | $9M | |
| Net Income | $66M | $55M | $58M | $63M | $58M | $33M | $40M | $34M | $24M | $21M | $22M | $23M | |
| EPS (Basic) | $2.50 | $2.39 | $2.56 | $3.26 | $3.16 | $1.97 | $2.63 | $2.21 | $1.57 | $1.42 | $1.54 | $1.60 | |
| EPS (Diluted) | $2.49 | $2.39 | $2.55 | $3.26 | $3.16 | $1.97 | $2.63 | $2.21 | $1.57 | $1.42 | $1.54 | $1.60 | |
| Shares (Basic) | 24,586,000 | 20,838,000 | 20,904,000 | 17,987,000 | 16,820,000 | 16,000,000 | 15,164,000 | 15,210,000 | 15,132,000 | 14,375,000 | 14,338,000 | 14,359,000 | |
| Shares (Diluted) | 24,669,000 | 20,900,000 | 20,944,000 | 18,020,000 | 16,820,000 | 16,000,000 | 15,164,000 | 15,210,000 | 15,132,000 | 14,375,000 | 14,338,000 | 14,360,000 | |
| EBITDA | $11M | $8M | $8M | $7M | $6M | $6M | $6M | $5M | $5M | $4M | $4M | $4M |
貸借対照表 19
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $528M | $443M | $222M | $106M | $732M | $533M | $193M | $46M | $35M | $29M | $27M | $28M | |
| PP&E (Net) | $90M | $76M | $74M | $69M | $62M | $60M | $55M | $50M | $51M | $50M | $39M | $35M | |
| PP&E (Gross) | $202M | $152M | $144M | $134M | $121M | $115M | $99M | $90M | $93M | $90M | $75M | $68M | |
| Accum. Depreciation | $112M | $76M | $71M | $65M | $60M | $55M | $44M | $40M | $43M | $41M | $36M | $33M | |
| Goodwill | $88M | $44M | $44M | $44M | $44M | $44M | $39M | $39M | $39M | $39M | $27M | $27M | |
| Intangibles | $34M | $206.0K | $280.0K | $364.0K | $460.0K | $567.0K | · | · | · | · | · | · | |
| Total Assets | $8.40B | $6.19B | $5.75B | $5.48B | $5.33B | $4.73B | $3.76B | $3.22B | $2.77B | $2.57B | $2.29B | $2.19B | |
| Short-term Debt | $164M | $0 | $0 | $132M | $0 | · | · | $0 | $34M | $104M | $116M | $36M | |
| Total Liabilities | $7.52B | $5.58B | $5.18B | $4.94B | $4.89B | $4.31B | $3.46B | $2.96B | $2.52B | $2.36B | $2.08B | $2.00B | |
| Long-term Debt | · | · | · | · | · | $71M | $299M | $316M | $328M | $103M | $241M | $132M | |
| Total Debt | $249M | $85M | $84M | $216M | $84M | · | · | $0 | $34M | $134M | $116M | $36M | |
| Common Stock | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Paid-in Capital | · | · | · | · | · | · | · | · | · | · | · | $78M | |
| Retained Earnings | $425M | $381M | $346M | $307M | $261M | $219M | $202M | $172M | $148M | $134M | $123M | $111M | |
| Treasury Stock | $3M | $5M | $7M | $3M | $2M | $3M | $3M | $3M | $1M | $127.0K | $1M | $1M | |
| AOCI | $-31M | $-44M | $-46M | $-53M | $-394.0K | $15M | $7M | $-4M | $-343.0K | $-121.0K | $2M | $1M | |
| Stockholders' Equity | $872M | $611M | $571M | $531M | $443M | $416M | $305M | $263M | $244M | $212M | $202M | $189M | |
| Liabilities + Equity | $8.40B | $6.19B | $5.75B | $5.48B | $5.33B | $4.73B | $3.76B | $3.22B | $2.77B | $2.57B | $2.29B | $2.19B | |
| Shares Outstanding | · | · | 21,235,503 | 21,235,503 | 16,978,057 | · | · | · | · | · | · | · |
キャッシュフロー 18
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $11M | $8M | $8M | $7M | $6M | $6M | $6M | $5M | $5M | $4M | $4M | $4M | |
| Stock-based Comp | $3M | $2M | $2M | $1M | $1M | $1M | $1M | $2M | $928.0K | $820.0K | $621.0K | $548.0K | |
| Deferred Tax | $5M | $-1M | $1M | · | · | · | · | · | · | · | · | · | |
| Amort. of Intangibles | $2M | $73.0K | $84.0K | · | · | · | · | · | · | · | · | · | |
| Other Non-cash | $-20M | $6M | $-20M | $-7M | $-6M | $-11M | $5M | $4M | $733.0K | $920.0K | $7M | $1M | |
| Operating Cash Flow | $65M | $72M | $47M | $64M | $59M | $29M | $52M | $45M | $31M | $27M | $34M | $29M | |
| CapEx | $6M | $16M | $11M | $12M | $6M | $6M | $9M | $3M | $5M | $10M | $7M | $6M | |
| Investing Cash Flow | $28M | $-203M | $-149M | $-805M | $-410M | $-169M | $-369M | $-453M | $-204M | $-151M | $-101M | $-56M | |
| Debt Issued | · | · | · | $0 | $0 | $232M | $30M | $50M | $160M | $80M | $50M | $950.0K | |
| Net Debt Issued | · | · | $0 | $0 | $-50M | $-228M | $-17M | $22M | $90M | $-1M | $29M | $715.0K | |
| Stock Issued | · | $0 | $0 | $94M | $0 | $3M | $1M | $0 | $19M | $0 | $0 | · | |
| Net Stock Activity | · | $0 | $0 | $94M | $0 | $3M | $1M | $0 | $19M | · | · | · | |
| Dividends Paid | $18M | $15M | $15M | $13M | $12M | $11M | $10M | $10M | $10M | $10M | $10M | $10M | |
| Financing Cash Flow | $-8M | $353M | $218M | $115M | $550M | $480M | $464M | $418M | $179M | $126M | $66M | $25M | |
| Net Change in Cash | $85M | $221M | $116M | $-626M | $200M | $340M | $147M | $10M | $6M | $2M | $-667.0K | $-2M | |
| Taxes Paid | $11M | · | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $59M | $55M | $36M | $52M | $52M | $23M | $43M | $41M | $26M | $17M | $27M | $22M | |
| Levered FCF | · | · | $-48M | $32M | $36M | $-3M | $10M | $18M | $14M | $7M | $18M | $14M |
収益性 5
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 23.4% | 24.1% | 26.0% | 28.2% | 29.9% | 20.1% | 28.2% | 26.8% | 21.1% | 20.8% | 24.8% | 25.9% | |
| Pretax Margin | 29.2% | 29.7% | 32.2% | 34.8% | 36.6% | 24.6% | 34.2% | 32.0% | 32.1% | 28.0% | 34.1% | 36.4% | |
| EBITDA Margin | 3.9% | 3.6% | 3.5% | 2.9% | 3.2% | 3.7% | 4.2% | 3.8% | 4.6% | 4.5% | 4.5% | 4.6% | |
| ROA | 0.91% | 0.91% | 1.0% | 1.2% | 1.1% | 0.77% | 1.1% | 1.1% | 0.89% | 0.85% | 0.99% | 1.1% | |
| ROE | 8.8% | 9.0% | 10.4% | 12.1% | 13.1% | 7.9% | 13.3% | 13.0% | 10.5% | 9.9% | 11.4% | 13.1% |
流動性と支払能力 2
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt / Equity | 0.3 | 0.1 | 0.1 | 0.4 | 0.2 | · | · | 0.0 | 0.1 | 0.6 | 0.6 | 0.2 | |
| LT Debt / Equity | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | · | · | · | · | · | · | · |
効率性 1
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
成長率 10
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 24.6% | 1.5% | -0.56% | 16.2% | 18.7% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 7.9% | 5.5% | 11.1% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 11.6% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 4.2% | -6.3% | -21.8% | 3.2% | 60.4% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -8.6% | -8.9% | 9.0% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 4.8% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 21.2% | -5.9% | -8.2% | 9.5% | 76.2% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 1.5% | -1.8% | 21.0% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 15.1% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 10.6% | · | · | · | · | · | · | · | · | · | · | · |
バリュエーション（TTM） 6
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $282M | $227M | $223M | $224M | $193M | $163M | $142M | $126M | $113M | $99M | $92M | $91M | |
| Net Income TTM | $66M | $55M | $58M | $63M | $58M | $33M | $40M | $34M | $24M | $21M | $22M | $23M | |
| P/E | 10.5 | 10.4 | 8.9 | 7.3 | 8.4 | 10.8 | 12.4 | 10.4 | 16.7 | 18.8 | 11.7 | 11.6 | |
| Earnings Yield | 9.5% | 9.6% | 11.3% | 13.7% | 11.9% | 9.2% | 8.1% | 9.6% | 6.0% | 5.3% | 8.5% | 8.6% | |
| Payout Ratio | 27.5% | 27.3% | 25.3% | 19.9% | 20.0% | 33.5% | 25.8% | 30.4% | 42.3% | 46.5% | 42.9% | 41.3% | |
| Annual Payout | $18M | $15M | $15M | $13M | $12M | $11M | $10M | $10M | $10M | $10M | $10M | $10M |
損益計算書 10
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Expense | · | · | · | · | · | · | · | · | $33M | · | $28M | $25M | $19M | · | $5M | $3M | |
| Interest Income | $112M | $116M | $109M | $86M | $82M | $84M | $83M | $81M | $78M | $79M | $76M | $72M | $67M | $62M | $55M | $50M | |
| Pretax Income | $33M | $42M | $9M | $17M | $14M | $19M | $17M | $16M | $15M | $17M | $17M | $17M | $20M | $20M | $21M | $19M | |
| Income Tax | $6M | $8M | $2M | $3M | $3M | $4M | $3M | $3M | $3M | $3M | $3M | $3M | $4M | $4M | $4M | $3M | |
| Net Income | $27M | $21M | $20M | $14M | $11M | $15M | $14M | $13M | $13M | $14M | $14M | $14M | $16M | $16M | $17M | $15M | |
| EPS (Basic) | $0.88 | $0.67 | $0.69 | $0.61 | $0.50 | $0.67 | $0.61 | $0.57 | $0.55 | $0.62 | $0.60 | $0.61 | $0.73 | $0.67 | $0.90 | $0.85 | |
| EPS (Diluted) | $0.88 | $0.66 | $0.69 | $0.61 | $0.50 | $0.66 | $0.61 | $0.56 | $0.55 | $0.61 | $0.60 | $0.61 | $0.73 | $0.67 | $0.90 | $0.85 | |
| Shares (Basic) | 29,317,224 | -44,340,757 | 27,178,623 | 20,881,164 | 20,866,970 | -41,658,085 | 20,841,808 | 20,830,511 | 20,823,766 | -41,915,312 | 20,859,872 | 20,916,861 | 21,042,579 | -32,859,857 | 17,254,389 | 16,781,743 | |
| Shares (Diluted) | 29,439,453 | -44,489,577 | 27,280,298 | 20,952,891 | 20,925,388 | -41,792,346 | 20,911,862 | 20,893,396 | 20,887,088 | -41,989,850 | 20,899,744 | 20,956,575 | 21,077,531 | -32,927,000 | 17,287,770 | 16,815,124 | |
| EBITDA | $4M | · | · | · | $2M | · | · | · | $2M | · | · | · | $2M | · | · | · |
貸借対照表 17
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $602M | $528M | $438M | $425M | $520M | $443M | $361M | $331M | $301M | · | $183M | $125M | $189M | · | $210M | $284M | |
| PP&E (Net) | $89M | $90M | $91M | $75M | $76M | $76M | · | · | · | · | · | · | · | · | · | · | |
| PP&E (Gross) | · | $202M | · | · | · | $152M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $112M | · | · | · | $76M | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $88M | $88M | $94M | · | · | $44M | · | · | · | $44M | · | · | · | $44M | $44M | $44M | |
| Intangibles | · | $34M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Total Assets | $8.51B | $8.40B | $8.25B | $6.32B | $6.30B | $6.19B | $6.01B | $5.89B | $5.80B | · | $5.73B | $5.66B | $5.58B | · | $5.32B | $5.30B | |
| Short-term Debt | $164M | $164M | $182M | · | · | $0 | · | · | $0 | · | $0 | $0 | $102M | · | · | · | |
| Total Liabilities | $7.63B | $7.52B | $7.41B | $5.68B | $5.67B | $5.58B | $5.41B | $5.30B | $5.22B | · | $5.18B | $5.11B | $5.04B | · | $4.80B | $4.88B | |
| Total Debt | $249M | · | $266M | $85M | $85M | · | $84M | $84M | $84M | · | $84M | $84M | $186M | · | $84M | $84M | |
| Common Stock | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | · | $0 | $0 | $0 | · | $0 | $0 | |
| Retained Earnings | $445M | $425M | $398M | $397M | $388M | $381M | $371M | $362M | $354M | · | $337M | $328M | $319M | · | $296M | $283M | |
| Treasury Stock | $3M | $3M | $2M | $2M | $5M | $5M | $5M | $4M | $4M | · | $7M | $5M | $3M | · | $3M | $3M | |
| AOCI | $-34M | $-31M | $-31M | $-33M | $-37M | $-44M | $-37M | $-47M | $-47M | · | $-59M | $-51M | $-47M | · | $-56M | $-41M | |
| Stockholders' Equity | $889M | $872M | $844M | $637M | $625M | $611M | $606M | $587M | $579M | $571M | $549M | $550M | $546M | $531M | $516M | $424M | |
| Liabilities + Equity | $8.51B | $8.40B | $8.25B | $6.32B | $6.30B | $6.19B | $6.01B | $5.89B | $5.80B | · | $5.73B | $5.66B | $5.58B | · | $5.32B | $5.30B | |
| Shares Outstanding | · | · | · | · | · | · | · | · | 21,235,503 | · | 21,235,503 | 21,235,503 | 21,235,503 | · | 16,978,057 | 16,978,057 |
キャッシュフロー 13
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $4M | $4M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $2M | $2M | |
| Stock-based Comp | $791.0K | $778.0K | $791.0K | $645.0K | $455.0K | $389.0K | $471.0K | $482.0K | $883.0K | $377.0K | $350.0K | $345.0K | $616.0K | $235.0K | $256.0K | $256.0K | |
| Amort. of Intangibles | $1M | $1M | $780.0K | · | $17.0K | $16.0K | $18.0K | · | · | · | · | · | · | · | · | · | |
| Other Non-cash | $-12M | · | · | · | $-2M | · | · | · | $-3M | · | · | · | $-14M | · | · | · | |
| Operating Cash Flow | $19M | $26M | $7M | $20M | $12M | $22M | $26M | $10M | $12M | $18M | $13M | $12M | $5M | $26M | $16M | $18M | |
| CapEx | $362.0K | $129.0K | $2M | $2M | $2M | $3M | $4M | $6M | $2M | $2M | $2M | $4M | $3M | $4M | $4M | $2M | |
| Investing Cash Flow | $-52M | $-34M | $197M | $-117M | $-18M | $-90M | $-98M | $-49M | $33M | $31M | $-19M | $-145M | $-17M | $-256M | $-103M | $-146M | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | · | · | |
| Dividends Paid | $6M | $5M | $5M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $3M | $3M | |
| Financing Cash Flow | $108M | $98M | $-192M | $2M | $84M | $150M | $101M | $68M | $34M | $-9M | $63M | $70M | $94M | $126M | $12M | $7M | |
| Net Change in Cash | $75M | $90M | $13M | $-95M | $77M | $82M | $30M | $30M | $79M | $39M | $57M | $-63M | $82M | $-104M | $-74M | $-121M | |
| Free Cash Flow | $19M | · | · | · | $10M | · | · | · | $10M | · | · | · | $1M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $-17M | · | · | · | $-14M | · | · | · |
収益性 5
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 32.5% | · | 9.1% | 22.8% | 20.2% | · | 23.9% | 23.7% | 23.3% | · | 24.9% | 24.9% | 29.6% | · | 28.7% | 28.3% | |
| Pretax Margin | 39.8% | · | 11.7% | 28.2% | 25.2% | · | 29.6% | 29.3% | 28.5% | · | 31.1% | 30.9% | 36.6% | · | 35.7% | 34.8% | |
| EBITDA Margin | 4.4% | · | · | · | 3.6% | · | · | · | 3.5% | · | · | · | 3.5% | · | · | · | |
| ROA | 0.37% | · | 0.10% | 0.23% | 0.19% | · | 0.24% | 0.22% | 0.22% | · | 0.25% | 0.25% | 0.30% | · | 0.33% | 0.29% | |
| ROE | 3.6% | · | 0.97% | 2.3% | 1.9% | · | 2.4% | 2.3% | 2.2% | · | 2.6% | 2.8% | 3.4% | · | 3.6% | 3.6% |
流動性と支払能力 2
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt / Equity | 0.3 | · | 0.3 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.2 | 0.2 | 0.3 | · | 0.2 | 0.2 | |
| LT Debt / Equity | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 |
効率性 1
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 |
バリュエーション（TTM） 15
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $309M | · | $255M | $236M | $229M | · | $222M | $219M | $221M | · | $224M | $224M | $220M | · | $213M | $202M | |
| Net Income TTM | $82M | · | $60M | $54M | $53M | · | $53M | $53M | $57M | · | $61M | $62M | $64M | · | $62M | $60M | |
| Market Cap | · | · | · | · | · | · | · | · | $433M | · | $385M | $375M | $408M | · | $400M | $411M | |
| Enterprise Value | · | · | · | · | · | · | · | · | $216M | · | $286M | $334M | $405M | · | $274M | $210M | |
| P/E | 10.2 | · | 9.8 | 9.6 | 9.5 | · | 10.4 | 8.8 | 8.2 | · | 6.4 | 5.7 | 5.8 | · | 6.9 | 7.4 | |
| P/S | · | · | · | · | · | · | · | · | 2.0 | · | 1.7 | 1.7 | 1.9 | · | 1.9 | 2.0 | |
| P/B | · | · | · | · | · | · | · | · | 0.7 | · | 0.7 | 0.7 | 0.7 | · | 0.8 | 1.0 | |
| P / Tangible Book | · | · | · | · | · | · | · | · | 0.7 | · | 0.7 | 0.7 | 0.7 | · | 0.8 | 1.1 | |
| P / Cash Flow | · | · | · | · | · | · | · | · | 34.8 | · | · | · | 84.7 | · | · | · | |
| P / FCF | · | · | · | · | · | · | · | · | 43.2 | · | · | · | 284.7 | · | · | · | |
| EV / EBITDA | · | · | · | · | · | · | · | · | 113.7 | · | · | · | 210.7 | · | · | · | |
| EV / FCF | · | · | · | · | · | · | · | · | 21.5 | · | · | · | 283.0 | · | · | · | |
| EV / Revenue | · | · | · | · | · | · | · | · | 1.0 | · | 1.3 | 1.5 | 1.8 | · | 1.3 | 1.0 | |
| Earnings Yield | 9.8% | · | 10.2% | 10.4% | 10.5% | · | 9.6% | 11.4% | 12.2% | · | 15.7% | 17.5% | 17.3% | · | 14.5% | 13.5% | |
| Payout Ratio | 20.8% | · | · | · | 32.9% | · | · | · | 29.2% | · | · | · | 22.4% | · | · | · |
財務諸表 損益計算書、貸借対照表、キャッシュフロー — 年次、過去5年間
損益計算書
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 純利益 | $66M | $55M | $58M | $63M | $58M |
| 希薄化後EPS | $2.49 | $2.39 | $2.55 | $3.26 | $3.16 |
貸借対照表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 負債資本倍率 | 0.3 | 0.1 | 0.1 | 0.4 | 0.2 |
キャッシュフロー
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| フリーキャッシュフロー | $59M | $55M | $36M | $52M | $52M |
マイ指標 あなた専用のウォッチリスト — 決算詳細から選択した行
📊
あなたにとって重要なメトリクスを選択 — 上記の決算詳細の任意の行の横にある➕をクリックしてください。
選択内容は保存され、すべてのティッカーで引き継がれます。